Munjal Showa Limited

MUNJALSHOW.NS

MUNJALSHOW.NSMunjal Showa Limited IN flag

National Stock Exchange of India

157.39

INR

+5.07

(+3.33%)

7.60EPS

20.71P/E

6.29BMarket Cap

Feb 06Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

ISIN

INE577A01027

Return %

Stock

S&P500

11.19

30.48

23.54

29.20

30.56

91.72

Use logarithmic scale

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	389.27	395.41	399.54	410.79	370.93	360.62	389.62	410.64	319.3	269.31	263.66	308.68	291.97	304.55
Basic EPS, GAAP	16.78	15.17	17.43	18.91	15.29	15.18	19.38	15.65	10.64	6.54	3.04	7.98	7.69	7.59
Free Cash Flow per Basic Share	9.94	24.67	10.4	9.85	12.04	18.76	22.4	6.66	11.37	-5.71	7.49	1.61	2.86	- -
Dividend per Share	2.49	2.99	2.99	3.49	7.89	0.08	4	4.5	4.5	4.49	4.5	4.51	4.51	- -
Book Value per Share	19.27	25.93	34.27	42.92	48.96	63.41	72.65	77.9	78.92	75.59	69.59	73.05	76.3	2
Tangible Book Value per Share	63.5	75.21	88.55	102.24	113.25	127.84	142.25	152.27	157.57	159.98	159.2	162.28	165.65	164.37
Basic Weighted Avg Shares	40	40	40	40	40	40	40	40	40	40	40	40	40	40
Sales/Revenue/Turnover	15,569	15,814	15,980	16,430	14,835	14,423	15,583	16,423	12,770	10,771	10,545	12,346	11,677	12,211
Operating Margin (%)	6.14	4.98	4.85	5.98	5.61	4.91	5.59	3.89	3.42	0.73	-0.38	1.51	0.29	0.01
Depreciation Expense	276	280	286	287	293	291	282	259	204	163	125	118	123	122
Net Income, GAAP	671	607	697	756	612	607	775	626	425	261	122	319	308	304
Effective Tax Rate (%)	21.85	10.65	13.08	28.86	30.39	30.97	26.46	26.83	27.23	16.86	12.44	24.38	15.22	11.04
Profit Margin (%)	4.31	3.84	4.36	4.6	4.12	4.21	4.97	3.81	3.33	2.43	1.15	2.58	2.63	2.49
Working Capital	85	313	920	1,693	2,160	2,778	3,571	3,603	3,869	3,973	3,808	4,120	4,248	4,280
LT Debt	211	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	2,562	3,028	3,561	4,107	4,549	5,127	5,696	6,106	6,326	6,414	6,374	6,512	6,643	6,603
Return on Invested Capital (%)	27.07	23.46	20.43	18.09	13.3	10.1	11.67	7.75	5.02	1.01	-0.53	2.15	0.44	0.02
Return on Capital (%)	85.18	54.69	59.72	48.35	32.84	27.04	28.53	20.82	13.66	8.5	4.2	11.2	10.3	380.68
Return on Common Equity (%)	157.8	67.12	57.9	49	33.28	27.02	28.49	20.79	13.56	8.46	4.19	11.18	10.3	380.5

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	-2.46%	-5.67%	-5.42%
Net Income, GAAP	3.2%	6.98%	-3.56%
Free Cash Flow	-28.97%	-62.32%	77.39%
Total Cash Common Dividend	472.21%	0.03%	-0.03%
Total Equity	6.56%	1.71%	2%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

CEO: Mr. Yogesh Chander Munjal
Full Time Employees: 2,179
Sector: Consumer Cyclical
Industry: Auto - Parts
Address: 9-11, Maruti Industrial Area Gurugram India 122015
IPO Date: Jul 1, 2002
Website: munjalshowa.net
Similar Companies: Nishikawa Rubber Co., Ltd. (5161.T)
Toyo Tire Corporation (5105.T)
Scandinavian Brake Systems A/S (SBS.CO)
Advanced Braking Technology Limited (ABV.AX)
Hang Zhou Radical Energy-Saving Technology Co., Ltd. (300652.SZ)
PT Goodyear Indonesia Tbk (GDYR.JK)
Business: Munjal Showa Limited manufactures and sells auto components for the two-wheeler and four-wheeler industry primarily in India. Its products comprise front forks, rear cushions, shock absorbers, struts, gas springs, rear door lifters, and window balancers. Munjal Showa Limited was incorporated in 1985 and is based in Gurugram, India.

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	389.27	395.41	399.54	410.79	370.93	360.62	389.62	410.64	319.3	269.31	263.66	308.68	291.97	304.55
Basic EPS, GAAP	16.78	15.17	17.43	18.91	15.29	15.18	19.38	15.65	10.64	6.54	3.04	7.98	7.69	7.59
Free Cash Flow per Basic Share	9.94	24.67	10.4	9.85	12.04	18.76	22.4	6.66	11.37	-5.71	7.49	1.61	2.86	- -
Dividend per Share	2.49	2.99	2.99	3.49	7.89	0.08	4	4.5	4.5	4.49	4.5	4.51	4.51	- -
Book Value per Share	19.27	25.93	34.27	42.92	48.96	63.41	72.65	77.9	78.92	75.59	69.59	73.05	76.3	2
Tangible Book Value per Share	63.5	75.21	88.55	102.24	113.25	127.84	142.25	152.27	157.57	159.98	159.2	162.28	165.65	164.37
Basic Weighted Avg Shares	40	40	40	40	40	40	40	40	40	40	40	40	40	40
Sales/Revenue/Turnover	15,569	15,814	15,980	16,430	14,835	14,423	15,583	16,423	12,770	10,771	10,545	12,346	11,677	12,211
Operating Margin (%)	6.14	4.98	4.85	5.98	5.61	4.91	5.59	3.89	3.42	0.73	-0.38	1.51	0.29	0.01
Depreciation Expense	276	280	286	287	293	291	282	259	204	163	125	118	123	122
Net Income, GAAP	671	607	697	756	612	607	775	626	425	261	122	319	308	304
Effective Tax Rate (%)	21.85	10.65	13.08	28.86	30.39	30.97	26.46	26.83	27.23	16.86	12.44	24.38	15.22	11.04
Profit Margin (%)	4.31	3.84	4.36	4.6	4.12	4.21	4.97	3.81	3.33	2.43	1.15	2.58	2.63	2.49
Working Capital	85	313	920	1,693	2,160	2,778	3,571	3,603	3,869	3,973	3,808	4,120	4,248	4,280
LT Debt	211	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	2,562	3,028	3,561	4,107	4,549	5,127	5,696	6,106	6,326	6,414	6,374	6,512	6,643	6,603
Return on Invested Capital (%)	27.07	23.46	20.43	18.09	13.3	10.1	11.67	7.75	5.02	1.01	-0.53	2.15	0.44	0.02
Return on Capital (%)	85.18	54.69	59.72	48.35	32.84	27.04	28.53	20.82	13.66	8.5	4.2	11.2	10.3	380.68
Return on Common Equity (%)	157.8	67.12	57.9	49	33.28	27.02	28.49	20.79	13.56	8.46	4.19	11.18	10.3	380.5

	Mar'24	Jun'25	Sep'25
Total Current Assets	5,596	- -	5,950
Accounts Receivable, Net	1,835	- -	2,224
Cash, Cash Equivalents & STI	2,821	- -	2,724
Inventories	728	- -	869
Total Current Liabilities	1,348	- -	1,669
Payables & Accruals	- -	- -	- -
ST Debt	- -	- -	- -
Deferred Revenue	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2023	3,177	3,164	3,075	2,929	12,346
2024	2,879	2,873	3,033	2,893	11,677
2025	3,108	3,177	- -	- -	- -

	Mar'24	Jun'25	Sep'25
ST Debt	- -	- -	- -
LT Borrowings	- -	- -	- -
LT Finance Leases	- -	- -	- -
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	40	- -	40
Market Capitalization	6,577	6,265	6,725

Year	Q1	Q2	Q3	Q4	FY
2023	0.08	1.81	0.79	- -	7.98
2024	3.19	0.39	2.16	- -	7.69
2025	2.98	0.51	- -	- -	- -

Munjal Showa Limited

Growth Rates

(avg. rate of change)

Company Description

Growth Rates

(avg. rate of change)

Capital Structure

Working Capital

Quarterly Revenue

Year

Quarterly Earnings Per Share

Year

Quarterly Dividends Per Share

Year